	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,904	£21,218	£21,536	£22,074	£22,626	£108,358
Total Expenses	£21,787	£21,868	£21,941	£22,037	£22,134	£109,766
Profit Before Tax	£-883	£-650	£-405	£38	£492	£-1,409
Profit After Tax	£-883	£-650	£-405	£38	£492	£-1,409
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£-877	£10,350	£19,230	£26,167	£18,695	£73,564
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	14%	10%	41%